₹729.31
Below FV▲ +44.7% against the close used
Model range ₹184.27 – ₹1,362.85
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹184.27Fair value₹729.31Bull₹1,362.85
FairClose
52-week traded range
52W low ₹377.4552W high ₹753.70
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Tanla Platforms Limited closed at ₹503.85, 30.9% below the consensus fair value of ₹729.31 drawn from 10 valuation models.
Financial DNA score 76/100 — Strong. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹561.87
+11.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
₹413.12
-18.0%
√(22.5 × EPS × BVPS)
EPS=38.39, BVPS=197.59 · outside Graham range (P/E 12.5, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹645.23
+28.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=4.8%, FD=7%
P/E Fair Value
₹1,362.85
+170.5%
EPS × 35.5x (sector P/E)
EPS=38.39, Sector P/E=35.5x
Peter Lynch (PEG)
₹184.27
-63.4%
EPS × Growth% (PEG = 1 is fair)
EPS=38.39, g=4.8%
EV/EBITDA
₹790.43
+56.9%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=8.48B
Dividend Discount (DDM)
₹242.69
-51.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.04, r=10%, g=4.8%
Book Value (P/B)
₹630.76
+25.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=197.59, ROE=21.4%, g=4.8%, r=10%
Reverse DCF
₹503.85
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 4.8%
Margin of Safety
₹559.33
+11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=745.77, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.